[DRBHCOM] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -232.38%
YoY- -256.16%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,124,192 1,997,890 1,590,083 1,473,665 1,366,065 681,592 708,343 20.06%
PBT 1,395,855 134,598 318,787 -59,297 59,194 61,087 -179,828 -
Tax -44,405 -44,196 -21,451 15,314 -344 -11,891 60,531 -
NP 1,351,450 90,402 297,336 -43,983 58,850 49,196 -119,297 -
-
NP to SH 1,321,999 72,396 259,360 -60,736 38,894 17,072 -132,956 -
-
Tax Rate 3.18% 32.84% 6.73% - 0.58% 19.47% - -
Total Cost 772,742 1,907,488 1,292,747 1,517,648 1,307,215 632,396 827,640 -1.13%
-
Net Worth 6,553,673 4,980,844 4,583,767 2,995,009 2,911,675 2,606,257 2,433,648 17.93%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 77,329 77,222 48,351 34,825 35,262 25,254 19,785 25.48%
Div Payout % 5.85% 106.67% 18.64% 0.00% 90.66% 147.93% 0.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 6,553,673 4,980,844 4,583,767 2,995,009 2,911,675 2,606,257 2,433,648 17.93%
NOSH 1,933,237 1,930,560 1,934,079 1,393,027 1,007,500 1,010,177 989,288 11.80%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 63.62% 4.52% 18.70% -2.98% 4.31% 7.22% -16.84% -
ROE 20.17% 1.45% 5.66% -2.03% 1.34% 0.66% -5.46% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 109.88 103.49 82.21 105.79 135.59 67.47 71.60 7.39%
EPS 68.38 3.75 13.41 -4.36 3.86 1.69 -13.44 -
DPS 4.00 4.00 2.50 2.50 3.50 2.50 2.00 12.23%
NAPS 3.39 2.58 2.37 2.15 2.89 2.58 2.46 5.48%
Adjusted Per Share Value based on latest NOSH - 1,393,027
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 109.88 103.34 82.25 76.23 70.66 35.26 36.64 20.06%
EPS 68.38 3.74 13.42 -3.14 2.01 0.88 -6.88 -
DPS 4.00 3.99 2.50 1.80 1.82 1.31 1.02 25.55%
NAPS 3.39 2.5764 2.371 1.5492 1.5061 1.3481 1.2588 17.93%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.52 2.30 1.16 0.69 1.27 1.95 1.44 -
P/RPS 2.29 2.22 1.41 0.65 0.94 2.89 2.01 2.19%
P/EPS 3.69 61.33 8.65 -15.83 32.90 115.38 -10.71 -
EY 27.14 1.63 11.56 -6.32 3.04 0.87 -9.33 -
DY 1.59 1.74 2.16 3.62 2.76 1.28 1.39 2.26%
P/NAPS 0.74 0.89 0.49 0.32 0.44 0.76 0.59 3.84%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 26/05/11 25/05/10 28/05/09 29/05/08 30/05/07 02/06/06 -
Price 2.43 2.23 0.97 0.99 1.19 1.79 1.72 -
P/RPS 2.21 2.15 1.18 0.94 0.88 2.65 2.40 -1.36%
P/EPS 3.55 59.47 7.23 -22.71 30.83 105.92 -12.80 -
EY 28.14 1.68 13.82 -4.40 3.24 0.94 -7.81 -
DY 1.65 1.79 2.58 2.53 2.94 1.40 1.16 6.04%
P/NAPS 0.72 0.86 0.41 0.46 0.41 0.69 0.70 0.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment